Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.73% first-year return on $285k initial cash invested.
-15.73%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$7,337
Rent
-$3,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,337 income − $11,073 expenses = $3,736 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,717
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,337
Total Expenses
$11,073
Mortgage P&I
88%
$6,477
Property Taxes
7%
$483
Home Insurance
8%
$560
HOA
0%
$32
Property Management
15%
$1,101
CapEx
4%
$293
Vacancy
0%
$0
Maintenance
4%
$293
Other
25%
$1,834